Upload
labyrinthian-ako
View
220
Download
0
Embed Size (px)
Citation preview
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 1/57
WELCOME INVESTORS!
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 2/57
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 3/57
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 4/57
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 5/57
BUSINESS CENTER PRESENTATION
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 6/57
Business Center Type Investment Traditional Business Product Distribution Center (PDC) 150,000.00 No
Mega PDC 300,000.00 No
Grand Depot 599,000.00 YES
Super Depot 1,200,000.00 YES
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 7/57
Mega Product Distribution Center 300K
TOTAL CAPITAL INVESTMENT15 Diamond Entry 233,980.50 130% worth of products
Loose Product Inventory 50,000.00 worth of loose products
Real Estate Fund Certificate 179,985.00 worth of reservation for 31 lots
TOTAL 463,965.50
Product Distribution Center 150KTOTAL CAPITAL INVESTMENT7 Diamond Entry 109,190.90 130% worth of products
Loose Product Inventory 30,000.00 worth of loose products
Real Estate Fund Certificate 83,993.00 worth of reservation for 31 lots
TOTAL 223,183.90
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 8/57
Grand Depot Business Center 599K
TOTAL CAPITAL INVESTMENT15 Diamond Entry 233,980.50 130% worth of products
Loose Product Inventory 70,000.00 worth of loose products
Real Estate Fund Certificate 179,985.00 worth of reservation for 15 lots
Item Inventory 38,000.00 package inclusions
Activation Fees & Revolving Fund 15,000.00 traditional business
TOTAL 521,965.50
Traditional Business Add-Ons:
Item Inventory 1. Travel & Tours
Signage with light 8,000.00 2. Bills Payments
Marketing Collaterals 5,000.00 3. Remittances
Coffee Dispenser 25,000.00 4. Foodcart Franchise Selling
TOTAL 38,000.00 5. Real Estate Referral Incentives6. Loading Business
Activation Fees & Revolving FundVia Travel & Tours 5,000.00
G-Cash Remittances & Bills Pay 5,000.00
Load Wallet 5,000.00
TOTAL 15,000.00
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 9/57
Super Depot Business Center 1.2M
TOTAL CAPITAL INVESTMENT31 Diamond Entry 483,559.70 130% worth of products
Loose Product Inventory 100,000.00 worth of loose products
Real Estate Fund Certificate 371,969.00 worth of reservation for 31 lots
Item Inventory 263,000.00 package inclusions
Activation Fees & Revolving Fund 15,000.00 raditional Business
TOTAL 1,218,528.70
raditional Business Add-Ons:
Item Inventory 1. Travel & Tours
Signage with light 8,000.00 2. Bills Payments
Marketing Collaterals 5,000.00 3. Remittances
Coffee Dispenser 25,000.00 . Foodcart Franchise Selling
Coffee Kiosk 225,000.00 5. Real Estate Referral IncentivesTOTAL 263,000.00 6. Loading Business
Activation Fees & Revolving FundVia Travel & Tours 5,000.00
G-Cash Remittances & Bills Pay 5,000.00
Load Wallet 5,000.00
TOTAL 15,000.00
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 10/57
TRADITIONAL BUSINESS ADD ONS
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 11/57
Travel & Tours
Via is the largest travel company in India with presence in over 1200
cities in India and Globally. In the last three years of its existence, Via has
silently revolutionised the travel domain in India and brought in value
added changes that benefit the customer and the business channels. Viahas an annual turnover of USD 500 million.
To ensure we maintain our market leadership we are diligent in our
approach to innovation, while never sacrificing our stability and
reputation in the market place.
Via's Business Partners and its network are the heart of its business. Via
is committed to consistently innovate, improve and deliver the highest
possible standard of Business Partnership so as to provide a profitable
return on investment and growth in market share.
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 12/57
Travel PartnersLocal Airlines
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 13/57
Travel PartnersInternational Airlines
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 14/57
Hotel PartnersLocal Hotel Partners
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 15/57
Hotel Partners
International Partners
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 16/57
Local and International Airline Reservation & Ticketing
Local Tours PackageHotel & Resorts Reservation
Transportation Services
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 17/57
Main LogMain Log--In Site:In Site: http://ph.via.com/agenthttp://ph.via.com/agent
Desk ID / Staff Name
Registered Password
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 18/57
BUSINESS
PRESENTATION
To Search for Available FlightsTo Search for Available Flights
Start booking from here.
Click the drop down menus
to book a flight
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 19/57
BUSINESS
PRESENTATION
To Book FlightsTo Book FlightsTick the box of desired date of travelTick the box of desired date of travel
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 20/57
TO BOOK fill out necessary details :TO BOOK fill out necessary details :
NAMENAME
WITH OR W/OUT BAGGAGEWITH OR W/OUT BAGGAGE
ADDRESS (WITH ZIP CODE)ADDRESS (WITH ZIP CODE)
MOBILE NUMBERMOBILE NUMBER
LANDLINE NUMBERLANDLINE NUMBER
EE--MAIL ADDMAIL ADD
CLICK CLICK -- I understand«. (terms & conditions)I understand«. (terms & conditions)*The client will receive SMS message and email regarding flight details.
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 21/57
Travel & Tours Return of Investment
E-Ticketing Category Minimum Mark-up Maximum Mark-up
(per fly one way ticket)
Domestic E-Ticketing depends on the center owner 500
International E-Ticketing depends on the center owner 2000
Hotel Accommodation Booking Minimum Income Maximum Income
(per room per night)Local Hotels depends on the center owner 999
International Hotels depends on the center owner 999
Conservative Feasibility Study
Category Conservative Mark-Up 1st - 5th month 6th - 11th month 1 year
Domestic E-Ticketing 300/way/person
6 one way
tickets 1800
20 one way
tickets 6000
15 roundtrip
tickets 9000
International E-Ticketing 1200/way/person
8 one way
tickets 9600
25 one way
tickets 7500
15 roundtrip
tickets 36000
Local Hotel Accommodation 600/room/night
2 nights
1room 1200
6 nights
2rooms 7200
10 nights
4rooms 24000
Int'l Hotel Accommodation 600/room/night
2 nights
1room 1200
6 nights
2rooms 7200
10 nights
4rooms 24000
TOTAL 13800 TOTAL 27900 TOTAL 93000
Initial Revolving Fund 5000
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 22/57
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 23/57
What is GCASH?
GCASH is the mobile service that turns your cellphone into
an electronic wallet.
A micro payment service which allows Globe and TM
subscribers to easily and conveniently send and receive cash
electronically as well as buy goods and make payments.
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 24/57
GCASH Features
Security
Uses MPIN like an ATM for safe and recorded transactions.
Lost Phone Protection a subscriber can still retrieve its GCASH even
with a lost cellphone.Speed and Convenience
All you need is your cellphone; no bulky cash/coins, no card required.
Send cash, pay bills or convert it to load anytime and anywhere as fast as sending a
text message to transact.
Fast service less high charges.
Answers AMLA requirements text registration acquires personal details.
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 25/57
Merchant Payments
GCASH to Globe Load Fund
Disbursement
MONEY TRANSFER
Domestic / International
Remittances
Bills Payment
GCASH Services
Pay Tuition Fees
Pay Tuition Fees
Just call 2882 for FREE to find out if
your school is G Cash partner.
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 26/57
Where to exchange GCASH
Convert Cash into GCASHExchange cash into GCASH
Globe Business Centers Globelines Payments & Services Centers SM Dept. Stores
Partner Pawnshops (Selected Villarica, Tambunting,Prime Asia, etc.) Partner Rural Banks (Card Bank,PR Bank, 1st Macro
Bank, Rural Bank of Cainta, etc) Partner Bancnet ATMs BPI Express Mobile
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 27/57
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 28/57
How to register with GCASH?
As easy as one text. Type:
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 29/57
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 30/57
Transaction Confirmation
You have received
1,000.00 of GCash from
HERO Foundation, Inc.
on 06/16/08 at 1:30 PM.
Your balance is 1,800.00
Ref. no. 413138.
From: 2882
Receiver
You have sent 1,000.00
of GCash to Shiela Cruz
on 06/16/08 at 1:30 PM.
Your balance is 5,497.50
Ref. no. 413138.
From: 2882
Sender
Matched reference number, date and time
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 31/57
Text-A-Bills Payment
Product Overview
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 32/57
Billpay 1000 1234
MANILA WATER
46556009
2882
Payor/Sender receives an SMS
advisory with corresponding trace
number
From: 2882 Y
ou have sent 1,000.00 of G-Cash to Manila Water on
09/14/07 09:21PM for Account No. 46556009.
You new balance is 992.00.Ref. no. 4434334.
MEMBER MANILA WATER
Bills Payment
BILLPAY <amount>
<MPIN> <biller code>
<account no.>
Send to 2882
Fee: P10.00/sending
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 33/57
Transfer ending balance to Globe daily.
Globe will
automatically
pull out the
electronic cash from the outlets
wallet
Globe will
automatically
deposit cash into
the bank End of dayEnd of day
OutletOutlet
What Do You Do with Ending
Electronic Cash Balance?
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 34/57
CUSTOMER SUPPORT
G-Cash 24-Hour Hotlines
2882 (toll-free) from your Globe Handyphone or Touch Mobile
1-800-8-2882882 (toll-free) from any Globelines phone
739-2882 (Metro Manila)
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 35/57
Revenue Stream from International Remittance
SERVICES OFFERED DESCRIPTION GLOBE
FRANCHISE
STORE
GCASH
REMIT (International)
Pay-Out
International cash pick-up
service, NON-exclusive to
Globe and TM subscribers
which can be claimed by
presenting reference codes.
P 50.00 earning per
successful
transaction regardless
of amount
* NO charge to customer. GXI will
seed the commission
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 36/57
Revenue Stream from Domestic Remittance
SERVICES
OFFERED
DESCRIPTION GLOBE
FRANCHISE
STORE
GCASH REMIT
(Domestic) - Send
Domestic cash transfer service, NON-
exclusive to Globe and TM
subscribers
25% (of the Remittance
Fee) commission per
successful send (or
create) transaction
GCASH REMIT
(Domestic) -Pay-Out
Domestic cash pick-up service, NON-
exclusive to Globe and TMsubscribers which can be claimed by
presenting reference codes.
P 50.00 commission per
successful transactionregardless of the
amount
* NO charge to customer. GXI will seed the
commission
GCASH REMIT (DOMESTIC) RATES - SEND
Perang Padala Remittance Fee
P1 - P200 P10
P201 - P1,000 P50
P1,001 - P2,000 P100
P2,001 - P5,000 P150
P5,001 - P40,000 P200
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 37/57
1 Php 200 Php 19 Php
201 Php 500 Php 38 Php
501 Php 1000 Php 65 Php
1001 Php 1500 Php 120 Php1501 Php 2000 Php 165 Php
2001 Php 2500 Php 200 Php
2501 Php 5000 Php 400 Php
5001 Php 7000 Php 540 Php
7000 Php 10000 Php 640 Php
remittance New Door-to-Door Rate
100 35
200 37
500 59
600 71
700 76
1000 801500 119
1600 131
2000 140
2500 179
3000 200
3500 239
4500 299
GCASH REMIT (DOMESTIC) RATES - SEND
Perang Padala Remittance Fee
P1 - P200 P10
P201 - P1,000 P50
P1,001 - P2,000 P100
P2,001 - P5,000 P150
P5,001 - P40,000 P200
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 38/57
Revenue Stream from Cash-In/Cash-Out,
and Bills Payment
via GCASH
SERVICES
OFFERED
DESCRIPTION GLOBE
FRANCHISE
STORE
Cash-in/ Cash-out Service
Convenient way of sending andreceiving cash thru your cellphone/
GC ASH wallet for Globe and TM
Subscribers
1% of the amountor
P10.00 whichever is
higher
Bills PaymentService
Convenient way of payingbills even for non-Globe or TM Subs P10.00 FOR everytransaction
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 39/57
REVENUE STREAM: LOWEST SCENARIO
GCASH REMIT
International
GCASH REMIT
DomesticPayout
GCASH REMIT
Domestic Send
Cash in/Cash out Bills Payment TOTAL
337,500 /
year
Assumption:
2 Clients / Day
Assumption:
5 Clients / Day
Assumption:
5 Clients / Day
P3,000 avg
remittance
Assumption:
10 Clients / Day
P3,000 avg CI/CO
Assumption:
10 Clients / Day
Revenues:
2 Clients x P50
= P100/day
x 30 days
= P3,000/month
x 12 months
Revenues:
5 Clients x P50
= P250/day
x 30 days
= P7,500/month
x 12 months
Revenues:
5 Clients x P37.50
= P187.50 /day
x 30 days
= P5,625/month
x 12 months
Revenues:
10 Clients x P3,000
= P30,000 value/day
x 1% fee/value
= P300/day
x 30 days/month
x 12 months/year
Revenues:
10 Clients x P10.00
= P100/day
x 30 days
x 12 months/year
= P36,000 / year = P90,000 / year =P67,500 / year = P108,000 / year = P36,000 / year
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 40/57
1Lab Development Projects
1.San Jose BelAir
San Jose, Nueva Ecija
Subdivision Lots, House & Lot Package
Kensington Hotel, School, Commercial Area
2.One Labyrinth City
Trece Marteres Cavite, 12 Hectares
Subdivision Lots, House & Lot PackageEastwood type development, Commercial Area
Midrise Condominiums w/elevators
70% Commercial Area, 30% Residential
3. East GreenHills Tanay Antipolo
Tanay, Antipolo City, 25 Hectares
Resort Type Village, Subdivision Lots, House & Lot Package
Olympic Size Pool, Parks & Open space, Tent City, Hotel
4. Lucena Forbes
Lucena City, 5.75 Hectares
Subdivision Lots, House & Lot Packages
70% Commercial Area 30% Residential Area
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 41/57
REAL ESTATE PARTNERSREAL ESTATE PARTNERS
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 42/57
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 43/57
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 44/57
Guarded Entrance/Exits
Perimeter Fence
Patio Greens
Village Patio
-Basketball Court
-Playground-Pavilion
-Swimming Pool
Tree-lined Spine Road
Continuous Water Supply
Complete Electrical and Drainage/Sewage Facilities
Flood-free community
Price Range: P605,000.00 - P1.25M
Land Area: 19.6 ha
Units: 1828 House and Lot Units
Location: Brgy. Barandal Calamba, Laguna
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 45/57
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 46/57
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 47/57
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 48/57
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 49/57
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 50/57
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 51/57
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 52/57
REFERRAL INCENTIVE FROM OTHER DEVELOPERS
1st - 5th Month 6th - 11th Month 1st Year
House & Lot Package 1,500,000.00 2,000,000 2500000
Units sold per month x 3 x3 x4
Total Sales Per Month 4,500,000.00 6000000 10000000
Referral Incentive Rate x .5% x .5% x .5%
TOTAL COMMISSION PER MONTH 22,500.00 30,000.00 50,000.00
REFERRAL INCENTIVE FROM ONE LABYRINTH PROJECTS
1st - 5th Month 6th - 11th Month 1st Year
House & Lot Package 1,500,000.00 2,000,000 2500000
Units sold per month x 3 x3 x4
Total Sales Per Month 4,500,000.00 6000000 10000000
Referral Incentive Rate x 1% x .1% x .1%
TOTAL COMMISSION PER MONTH 45,000.00 60,000.00 100,000.00
Conservative Feasibility Study
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 53/57
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 54/57
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 55/57
1st - 5th
Month
6th - 11th
Month 1st Year
Foodcart 70,000.00 70,000.00 70,000.00
Units sold per month x 2 x3 X6
Total Sales Per Month 140,000.00 210,000.00 420,000.00
Commission x 10% x 10% x 10%
14,000.00 21,000.00 42,000.00
CONSOLIDATED INCOME PROJECTION FOR TRADITIONAL BUSINESS ADD ON
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 56/57
CONSOLIDATED INCOME PROJECTION FOR TRADITIONAL BUSINESS ADD ON1st month 2nd month 3rd month 4th month 5th month
Travel & Tours
Domestic e-Ticketing 1,800.00 1,800.00 1,800.00 1,800.00 1,800.00
International e-Ticketing 9,600.00 9,600.00 9,600.00 9,600.00 9,600.00
Local Hotel Accommodation 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00
Int'l Hotel Accommodation 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00
TOTAL 13,800.00 13,800.00 13,800.00 13,800.00 13,800.00
Bills PaymentsCash-In Cash Out Service 9,000.00 9,000.00 9,000.00 9,000.00 9,000.00
Bills Payments 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00
TOTAL 12,000.00 12,000.00 12,000.00 12,000.00 12,000.00
Remittances
International Remittances 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00
Domestic Pay-out 7,500.00 7,500.00 7,500.00 7,500.00 7,500.00
Domestic Send 5,625.00 5,625.00 5,625.00 5,625.00 5,625.00
TOTAL 16,125.00 16,125.00 16,125.00 16,125.00 16,125.00
Real Estate Referral Incentive
Other Developer 22,500.00 22,500.00 22,500.00 22,500.00 22,500.00
1 Labyrinth Projects 45,000.00 45,000.00 45,000.00 45,000.00 45,000.00
TOTAL 67,500.00 67,500.00 67,500.00 67,500.00 67,500.00
Food Cart Sales
Food Cart 14,000.00 14,000.00 14,000.00 14,000.00 14,000.00
TOTAL 14,000.00 14,000.00 14,000.00 14,000.00 14,000.00
Loading Business
Loading Income 9,000.00 9,000.00 9,000.00 9,000.00 9,000.00
TOTAL 9,000.00 9,000.00 9,000.00 9,000.00 9,000.00
TOTAL GROSS INCOME 132,425.00 132,425.00 132,425.00 132,425.00 132,425.00
Rental Expenses 12,000.00 12,000.00 12,000.00 12,000.00 12,000.00
Employees (2 staff) 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00
Internet Connection 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00
Landline 800.00 800.00 800.00 800.00 800.00
Electricity 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00
Other Operational Expenses 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00
TOTAL OVERHEAD EXPENSES 40,800.00 40,800.00 40,800.00 40,800.00 40,800.00
TOTAL INCOME 91,625.00 91,625.00 91,625.00 91,625.00 91,625.00
5% Royalty Fees 4,581.25 4,581.25 4,581.25 4,581.25 4,581.25
5% Service Fees 4,581.25 4,581.25 4,581.25 4,581.25 4,581.25TOTAL NET INCOME 82,462.50 82,462.50 82,462.50 82,462.50 82,462.50
6th month 7th month 8th month 9th month 10th month 11th month 1 year
8/3/2019 Traditional business Add-on
http://slidepdf.com/reader/full/traditional-business-add-on 57/57
6,000.00 6,000.00 6,000.00 6,000.00 6,000.00 6,000.00 9,000.00
75,000.00 75,000.00 75,000.00 75,000.00 75,000.00 75,000.00 36,000.00
7,200.00 7,200.00 7,200.00 7,200.00 7,200.00 7,200.00 24,000.00
7,200.00 7,200.00 7,200.00 7,200.00 7,200.00 7,200.00 93,000.00
95,400.00 95,400.00 95,400.00 95,400.00 95,400.00 95,400.00 162,000.00
9,000.00 9,000.00 9,000.00 9,000.00 9,000.00 9,000.00 9,000.003,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00
12,000.00 12,000.00 12,000.00 12,000.00 12,000.00 12,000.00 12,000.00
3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00
7,500.00 7,500.00 7,500.00 7,500.00 7,500.00 7,500.00 7,500.00
5,625.00 5,625.00 5,625.00 5,625.00 5,625.00 5,625.00 5,625.00
16,125.00 16,125.00 16,125.00 16,125.00 16,125.00 16,125.00 16,125.00
30,000.00 30,000.00 30,000.00 30,000.00 30,000.00 30,000.00 50,000.0060,000.00 60,000.00 60,000.00 60,000.00 60,000.00 60,000.00 100,000.00
90,000.00 90,000.00 90,000.00 90,000.00 90,000.00 90,000.00 150,000.00
21,000.00 21,000.00 21,000.00 21,000.00 21,000.00 21,000.00 42,000.00
21,000.00 21,000.00 21,000.00 21,000.00 21,000.00 21,000.00 42,000.00
18,000.00 18,000.00 18,000.00 18,000.00 18,000.00 18,000.00 30,000.00
18,000.00 18,000.00 18,000.00 18,000.00 18,000.00 18,000.00 30,000.00
252,525.00 252,525.00 252,525.00 252,525.00 252,525.00 252,525.00 412,125.00
12,000.00 12,000.00 12,000.00 12,000.00 12,000.00 12,000.00 12,000.00
20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00
1,000.00 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00
800.00 800.00 800.00 800.00 800.00 800.00 800.00
5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00
2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00
40,800.00 40,800.00 40,800.00 40,800.00 40,800.00 40,800.00 40,800.00
211,725.00 211,725.00 211,725.00 211,725.00 211,725.00 211,725.00 371,325.00
10,586.25 10,586.25 10,586.25 10,586.25 10,586.25 10,586.25 18,566.25
10 586 25 10 586 25 10 586 25 10 586 25 10 586 25 10 586 25 18 566 25